503 Beecroft Road 1207, Toronto C07

$669,000
503 Beecroft Road 1207

$669,000

New
22d
Condo ApartmentApartment

503 Beecroft Road 1207, Toronto C07

Total Monthly Obligation $4,277

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
2
Sqft
900-999
DOM
22d
Score
16
Yield
5.5%
Cash on Cash
-8.6%
Cap Rate
2.7%
5Y IRR
8.8%
10Y IRR
9.3%
Property Type-Condo Apartment
MLS® Number-C13849254
Bed+Den-3+1
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,230.38 (2026)
Maintenance-$1,109.29/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Fan Coil (Gas)
Brokerage-HOMELIFE NEW WORLD REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Willowdale West
Title-Residential Condo & Other

No agent assigned

Luxury Condo Building In Prime Yonge/Finch Area, Beautiful Panoramic Unobstructed Sunset View, Park & Houses, Great Split Bedroom Immaculate 2 Bedrooms + Den W/2 Baths, Granite Countertop, 2 Parking spots (Tandem) Close To Elevator, Excellent Facilities: Indoor Pool, Whirlpool, Sauna, Gym, Rec Room, Billiard Rm, Home Theatre, 24-Hr Security, Walk To Subway & TTC., Go Bus, Shops, Restaurants, Entertainment, Park & Schools

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$535,200
Land Transfer Taxes$9,855
Legal Fees (Est.)
$
Total cash required for closing$145,155

Total Monthly Obligation

$4,277/mo
Mortgage $2,699
Monthly Loss $3,567
Principal$710
Interest$1,988
Property Tax$269
Condo Fees$1,109
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.8%0
5-Year IRR
5.8%14
10-Year IRR
7.6%
Returns Index
8.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$36,528/yr
NOI
$13,933/yr
Net Cash Flow
-$1,537/mo
Cash Margin
-50.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
19.1/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 503 Beecroft Road 1207

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.